investorscraft@gmail.com

Intrinsic ValuePernod Ricard S.A. (PER.DE)

Previous Close74.96
Intrinsic Value
Upside potential
Previous Close
74.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pernod Ricard SA is a global leader in the wines and spirits industry, operating in the consumer defensive sector. The company boasts a diversified portfolio of premium brands, including Absolut Vodka, Jameson Irish Whiskey, and Chivas Regal, catering to a broad consumer base across multiple price segments. Its vertically integrated business model spans production, distribution, and marketing, ensuring control over quality and supply chain efficiency. Pernod Ricard holds a strong market position, particularly in Europe, the Americas, and Asia, leveraging its heritage and brand equity to drive premiumization trends. The company's strategic focus on high-growth markets and digital transformation enhances its competitive edge in an industry characterized by evolving consumer preferences and regulatory complexities. Pernod Ricard's ability to innovate and adapt to regional tastes while maintaining global brand consistency underscores its resilience and long-term growth potential.

Revenue Profitability And Efficiency

Pernod Ricard reported revenue of €11.6 billion for the fiscal year ending June 2024, with net income of €1.48 billion, reflecting a net margin of approximately 12.7%. The company generated €1.73 billion in operating cash flow, demonstrating robust cash conversion capabilities. Capital expenditures of €773 million indicate ongoing investments in production capacity and brand development, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company's diluted EPS of €5.83 highlights its earnings power, supported by a disciplined cost structure and pricing strategies. Pernod Ricard's capital efficiency is evident in its ability to sustain profitability while navigating inflationary pressures and supply chain disruptions. Its focus on premium brands contributes to higher margins, reinforcing its financial resilience in a competitive market.

Balance Sheet And Financial Health

Pernod Ricard maintains a solid balance sheet with €2.68 billion in cash and equivalents, though total debt stands at €13.62 billion, reflecting its leveraged position. The company's liquidity and access to capital markets provide flexibility for strategic investments and debt management. Its financial health is supported by consistent cash flow generation, enabling it to meet obligations and fund growth initiatives.

Growth Trends And Dividend Policy

Pernod Ricard has demonstrated steady growth, driven by premiumization and expansion in emerging markets. The company's dividend policy remains shareholder-friendly, with a dividend per share of €4.7, reflecting its commitment to returning capital. Future growth is expected to be fueled by innovation, geographic diversification, and strategic acquisitions, aligning with long-term value creation.

Valuation And Market Expectations

With a market capitalization of approximately €23 billion and a beta of 0.504, Pernod Ricard is perceived as a relatively stable investment in the consumer defensive sector. The company's valuation reflects its strong brand portfolio and growth prospects, though macroeconomic headwinds and regulatory changes remain key risks. Market expectations are anchored on its ability to sustain premiumization and margin expansion.

Strategic Advantages And Outlook

Pernod Ricard's strategic advantages include its iconic brand portfolio, global distribution network, and focus on premium segments. The company is well-positioned to capitalize on long-term trends such as rising disposable incomes and shifting consumer preferences. While near-term challenges persist, its resilient business model and proactive management support a positive outlook for sustained growth and profitability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount